| Revenue | DKK -58K | -97% |
| EBITDA | DKK -12,2M | -12% |
| Net profit | DKK -11,2M | -8% |
| Total assets | DKK 11,8M | -45% |
| Equity | DKK -2M | -122% |
| Employees | 23 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 0 | -31 | 1.109 | -767 | -1.835 | -58 |
| Staff expenses | -0 | -0 | -1.150 | -4.891 | -8.999 | -12.128 |
| EBITDA | 0 | -31 | -41 | -5.659 | -10.834 | -12.186 |
| Depreciation & amort. | -0 | -0 | -0 | -87 | -184 | -184 |
| EBIT | 0 | -31 | -41 | -5.746 | -11.018 | -12.369 |
| Net financials | 0 | 0 | -33 | -281 | 0 | 262 |
| Profit before tax | 0 | -31 | -74 | -6.027 | -11.017 | -12.107 |
| Tax | -0 | -3 | 3 | -618 | -655 | -870 |
| Net profit | 0 | -28 | -77 | -5.409 | -10.362 | -11.237 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 15 | 47 | 1.827 | 21.867 | 21.540 | 11.813 |
| Equity | 15 | 12 | -65 | 19.576 | 9.213 | -2.024 |
| Long-term debt | 0 | 0 | 1.237 | 1.309 | 10.814 | 11.140 |
| Short-term debt | 0 | 35 | 655 | 982 | 1.513 | 2.696 |
| Total debt | 0 | 35 | 1.892 | 2.291 | 12.327 | 13.837 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NG Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
BC Management | Management | 2020 | — | — |
HC Founder | Founder | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Brian Brost Holding ApS | Company | 25.0% | 25.0% | 2022 |
Noy Rotbart Holding ApS | Company | 25.0% | 25.0% | 2022 |
| Individual | 25.0% | 25.0% | 2022 | |
CC Hansen Holding ApS | Company | 20.0% | 20.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Noy Galil Rotbart | Chief Executive Officer | 0 companies |
| Brian Christian Peter Brost | Management | 0 companies |
| Henrik Cornelius Høgh | Founder | 0 companies |
| Shaha Tzafrir | Chairman | 0 companies |